Terraced SA5 2 beds 1 bath

Carmarthen Road, Cwmdu, Swansea SA5

Wales, Wales · SA5

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£6,318

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£22,075

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,956	£5,055	£5,156	£5,285	£5,417	£25,870
Total Expenses	£3,570	£3,592	£3,612	£3,636	£3,660	£18,069
Profit Before Tax	£1,386	£1,463	£1,544	£1,649	£1,758	£7,800
Profit After Tax	£1,123	£1,185	£1,251	£1,336	£1,424	£6,318
Change In Property Value	£2,400	£4,120	£5,191	£5,503	£4,861	£22,075
Net Return	£3,523	£5,305	£6,442	£6,839	£6,284	£28,393
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	21%	26%	27%	25%	114%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change